PROJECT : PROPOSED FOUR UNIT, TWO-STOREY TOWNHOUSE

LOCATION: MOJON, MALOLOS

OWNER: MARIA KARLA OCHOA CRUZ, MARITONI CRUZ & RUBY ANNA PIMENTEL
SUBJECT: BILL OF MATERIALS
DATE: JUNE 20, 2019
Total Floor Area: 270 square meters

QTY UNIT DESCRIPTION UNITCOST MATERIAL COST LABOR COST TOTAL COST

I - SITEWORKS :
54.17 cu.m - excavation works @ 500.00 - 27,085.00 27,085.00
37.92 cu.m - backfill works @ 350.00 - 13,271.65 13,271.65
120.00 cu.m - soil fill @ 700.00 - 50,400.00 33,600.00 84,000.00
1.00 lot - demolition works (scarps will be contractors property) @ 40,000.00 - 24,000.00 16,000.00 40,000.00
1.00 lot - mobilization/ demobilization/ hauling out @ 15,000.00 - 9,000.00 6,000.00 15,000.00
------------------------ ------------------------ ------------------------
Sub-total - 83,400.00 95,956.65 179,356.65

II - FORMWORKS & SCAFFOLDINGS : (Cocolumber)

85.61 pcs - 1/4"thk Form plywood @ 468.00 - 24,039.29 16,026.19 40,065.48
435.35 pcs - 2x2x12 Vertical Scaffolding @ 168.00 - 43,883.28 29,255.52 73,138.80
511.50 pcs - 2x3x12 Vertical Scaffolding @ 196.00 - 60,152.40 40,101.60 100,254.00
4.00 lot - consumables @ 5,000.00 - 12,000.00 8,000.00 20,000.00
Sub-total ------------------------ ------------------------ ------------------------
- 140,074.97 93,383.31 233,458.28

III - CONCRETE WORKS:

6.02 cum - Footing - 3000psi concrete @ 4,300.00 - 15,531.60 10,354.40 25,886.00
11.28 cum - Column - 3000psi concrete @ 4,300.00 - 29,102.40 19,401.60 48,504.00
5.96 cum - Footing Tie Beam - 3000psi concrete @ 4,300.00 - 15,376.80 10,251.20 25,628.00
6.20 cum - Suspended beams - 3000psi concrete @ 4,300.00 - 15,996.00 10,664.00 26,660.00
5.72 cum - Roof Beams - 3000psi concrete @ 4,300.00 - 14,757.60 9,838.40 24,596.00
12.25 cum - Slab on Fill - 3000psi concrete @ 4,300.00 - 31,605.00 21,070.00 52,675.00
12.52 cum - Suspended Slab - 3000psi concrete @ 4,300.00 - 32,301.60 21,534.40 53,836.00
2.00 cum - Canopy and accents - 3000psi concrete @ 4,300.00 - 5,160.00 3,440.00 8,600.00
12.50 cum - Site development - 3000psi concrete @ 4,300.00 - 32,250.00 21,500.00 53,750.00
13.08 cum - Stairs - 3000psi concrete @ 4,300.00 - 33,746.40 22,497.60 56,244.00
------------------------ ------------------------ ------------------------
Sub-total - 225,827.40 150,551.60 376,379.00

IV - MASONRY WORKS :
196.76 sq.m - 100mm thk concrete hollow blocks interior @ 500.00 - 54,109.00 44,271.00 98,380.00
437.50 sq.m - 100mm thk concrete hollow blocks exterior @ 500.00 - 120,312.50 98,437.50 218,750.00
22.80 sq.m - 100mm thk CHB for Septic Tank @ 500.00 - 6,270.00 5,130.00 11,400.00
1,050.43 cum - Plastering works @ 300.00 - 173,320.95 141,808.05 315,129.00
------------------------ ------------------------ ------------------------
Sub-total - 354,012.45 289,646.55 643,659.00

V - STEEL WORKS :
466.44 pcs - 16mm x6.0m DSB @ 588.00 - 164,560.03 109,706.69 274,266.72
843.42 pcs - 10mm x6.0m DSB @ 217.00 - 109,813.28 73,208.86 183,022.14
15.00 rolls - g.i. tie wire @ 1,500.00 - 13,500.00 9,000.00 22,500.00
------------------------ ------------------------ ------------------------
Sub-total - 287,873.32 191,915.54 479,788.86

VI - DOORS & WINDOWS :

Ground Floor
1.00 pc - 1.60m wide x 2.10m ht Alum Sliding Door @ 18,000.00 - 9,900.00 8,100.00 18,000.00
8.00 pcs - Solid Panel Door in paint finish - Exterior Door @ 12,000.00 - 52,800.00 43,200.00 96,000.00
16.00 pcs - Flush Door in paint finish - Interior Door @ 10,000.00 - 88,000.00 72,000.00 160,000.00
8.00 pcs - Aluminum/PVC Door - Toilet & Bath @ 3,000.00 - 13,200.00 10,800.00 24,000.00
12.00 sets - 0.60x1.20ht alum. Awning Window @ 4,600.00 - 30,360.00 24,840.00 55,200.00
15.00 sets - 1.20x1.20ht alum. Sliding Window @ 6,100.00 - 50,325.00 41,175.00 91,500.00
4.00 sets - 0.60x0.90ht alum Awning Window @ 4,300.00 - 9,460.00 7,740.00 17,200.00
8.00 sets - 0.60x0.50ht alum Awning Window @ 4,200.00 - 18,480.00 15,120.00 33,600.00
------------------------ ------------------------ ------------------------
Sub-total - 272,525.00 222,975.00 495,500.00

VII - FINISHES :
396.00 sq.m - 60x60 granite tiles for interior @ 1,050.00 - 228,690.00 187,110.00 415,800.00
7.32 sq.m - 40x40 ceramic tiles for exterior @ 1,050.00 - 4,227.30 3,458.70 7,686.00
159.12 sq.m - 40x40 ceramic tiles for T & B @ 1,050.00 - 91,891.80 75,184.20 167,076.00
180.00 sq.m - 1/4" thk fibercement ceiling on metal furring frame @ 950.00 - 94,050.00 76,950.00 171,000.00
for 2nd floor only, ground floor no ceiling
14.00 sq.m - waterproofing @ 1,000.00 - 7,700.00 6,300.00 14,000.00
7.50 sq.m - accent exterior stone @ 2,500.00 - 11,250.00 7,500.00 18,750.00
4.00 sets - kitchen countertops & cabinets @ 20,000.00 - 48,000.00 32,000.00 80,000.00

- m - 4" ht marineply baseboard in paint finish @ 600.00 - 0.00 0.00 0.00

4.00 lot - Stair Railings - metal in paint finish @ 18,000.00 - 39,600.00 32,400.00 72,000.00
- lot - Balcony Railings - metal in paint finish @ 10,000.00 - 0.00 0.00 0.00
------------------------ ------------------------ ------------------------
Sub-total - 525,409.10 420,902.90 946,312.00

Page 1 of 2
VIII - SANITARY :
A. Plumbing Accesories
4.00 sets - plumbing sanitary lines @ 35,000.00 - 84,000.00 56,000.00 140,000.00
4.00 sets - water lines using PPR pipes @ 35,000.00 - 84,000.00 56,000.00 140,000.00
1.00 lot - perimeter drainage @ 25,000.00 - 15,000.00 10,000.00 25,000.00
- 183,000.00 122,000.00 305,000.00
C. Fixtures & Accessories
8.00 sets - Water Closet (by owner) cost for installation only @ - - 0.00 1,000.00 8,000.00
8.00 sets - Lavatory (by owner) cost for installation only @ - - 0.00 1,000.00 8,000.00
8.00 sets - shower set (by owner) cost for installation only @ - - 0.00 1,000.00 8,000.00
4.00 sets - kitchen sink @ 4,000.00 - 9,600.00 6,400.00 16,000.00
- ------------------------ ------------------------ ------------------------
- 9,600.00 9,400.00 40,000.00
Sub-total Sub-total - 192,600.00 131,400.00 345,000.00

IX - ELECTRICAL WORKS :
4.00 lot - electrical works (rouging ins,wirings,panel brd included @ 100,000.00 - 220,000.00 180,000.00 400,000.00
lighting fixtures by owner - installation included ------------------------ ------------------------ ------------------------
Sub-total - 220,000.00 180,000.00 400,000.00

X - PAINTING WORKS
1,050.43 sq.m - interior and exterior painting works @ 380.00 - 219,539.87 179,623.53 399,163.40
243.24 sq.m - ceiling painting works @ 380.00 - 50,837.16 41,594.04 92,431.20
- ------------------------ ------------------------ ------------------------
Sub-total - 270,377.03 221,217.57 491,594.60

XI - ROOFING WORKS
180.00 sq.m - steel truss angle bar and c-purlins compination @ 1,000.00 - 99,000.00 81,000.00 180,000.00
180.00 sq.m - long span rib type GA 26 roof panels @ 1,000.00 - 99,000.00 81,000.00 180,000.00
40.00 lm - pre painted gutter GA 26 @ 600.00 - 13,200.00 10,800.00 24,000.00
- ------------------------ ------------------------ ------------------------
Sub-total - 211,200.00 172,800.00 384,000.00

TOTAL CONSTRUCTION COST - 2,783,299.26 2,170,749.13 4,975,048.39

Prepared by:

Arch. Mark Alvin Poja, UAP

PRC No.: 0025449
Conforme: IAPOA No.: 20948
_____________________________ IAPOA O.R. 179248
Owner PTR No.: 0691353
ISSUED AT: MARILAO BULACAN
TIN No.: 000-279-282-363

Page 2 of 2